Pag 1

OBIECTIV: Amenajare spatiu Spital Marius Nasta

OBIECTUL: CABINET
STADIUL FIZIC: Arhitectura
Beneficiar: SUPERMEDICAL SRL
Proiectant: ________________________________________
Executant: BAMBAM CONSTRUCTION SRL

F3 - LISTA cu cantitati de lucrari pe categorii de lucrari

- lei -

SECTIUNEA TEHNICA SECTIUNEA FINANCIARA

Pretul unitar
TOTALUL
(exclusiv
Nr. Capitolul de lucrari U.M. Cantitatea (exclusiv TVA)
TVA)
- lei -
- lei -
0 1 2 3 4 5=3x4
1 YB01 Demontarea usilor buc 4.00 90.00 360.00
material: 0.00 0.00
manopera: 90.00 360.00
utilaj: 0.00 0.00
transport: 0.00 0.00
2 RCSK08C# Desfacerea pardoselilor calde din covor mp 80.31 41.52 3,334.15
PVC. material: 0.00 0.00
manopera: 40.50 3,252.56
utilaj: 1.02 81.59
transport: 0.00 0.00
3 RPEC18A Demontare corpui de iluminat buc 8.00 45.00 360.00
material: 0.00 0.00
manopera: 45.00 360.00
utilaj: 0.00 0.00
transport: 0.00 0.00
4 RPEE17A1 Demontare aparataje - buc 20.00 33.75 675.00
prize/intrerupatoare material: 0.00 0.00
manopera: 33.75 675.00
utilaj: 0.00 0.00
transport: 0.00 0.00
5 RPGB16A1 Demontarea de pe pozitie a corpurilor de buc 4.00 168.75 675.00
radiator pentru reparatii material: 0.00 0.00
manopera: 168.75 675.00
utilaj: 0.00 0.00
transport: 0.00 0.00
6 RPSC05A# Demontarea unui lavoar de buc 2.00 56.25 112.50
faianta...inclusiv accesoriile material: 0.00 0.00
manopera: 56.25 112.50
utilaj: 0.00 0.00
transport: 0.00 0.00
7 RPSC06A# Demontarea unui vas de closet din buc 1.00 60.75 60.75
faianta, ...complet echipat material: 0.00 0.00
manopera: 60.75 60.75
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 2
STADIUL FIZIC: Arhitectura
0 1 2 3 4 5=3x4
8 RPCM33A# Desfacerea...placajelor din mp 265.00 72.32 19,163.48
faianta,gresie,ceramice material: 0.01 2.70
manopera: 72.00 19,080.00
utilaj: 0.30 80.77
transport: 0.00 0.00
9 IZE06A_01# Captuseli din tabla de plumb,la kg 155.00 72.39 11,219.83
rezervoare,vase agitatoare,canale material: 37.29 5,779.33
etc.,exec.cu flacara de hidrogen - manopera: 35.10 5,440.50
executarea in ateliere centralizate si
montarea lor pe santier utilaj: 0.00 0.00
transport: 0.00 0.00
10 ATD34XA Schela metalica tubulara pt.lucrari de mp 100.00 30.44 3,044.05
montaj pinala 7 m inclusiv material: 1.12 112.15
manopera: 29.25 2,925.00
utilaj: 0.07 6.90
transport: 0.00 0.00
11 IZI02XA Amorsarea peretilor cu amorsa mp 353.65 18.93 6,692.83
betoncontract pentru aderanta tencuielilor material: 5.43 1,918.55
manopera: 13.50 4,774.28
utilaj: 0.00 0.00
transport: 0.00 0.00
12 RPCJ13C1a Reparatii de tencuieli interioare, in jurul m 75.00 39.41 2,956.01
sim tocurilor si pervazurilor la ferestre de 2 cm material: 1.97 148.08
grosime, driscuite, executate cu mortar manopera: 37.44 2,807.93
de var-ciment marca 10- T ,avand spaletii
drepti intre 25.35 cm latime utilaj: 0.00 0.00
transport: 0.00 0.00
13 CF12A03+ Glet aplicat pe suprafete interioare...la mp 353.65 50.63 17,905.30
pereti si stalpi, pe baza de ipsos - glet de material: 12.38 4,378.19
incarcare manopera: 38.25 13,527.11
utilaj: 0.00 0.00
transport: 0.00 0.00
14 RPCJ18A Finisaje cu glet pe tenc. int.drisc.3 mm mp 353.65 39.53 13,979.82
gros.execcu pasta de ipsos la pereti si material: 9.81 3,469.23
stalpi -glet de finisaj manopera: 29.70 10,503.41
utilaj: 0.02 7.19
transport: 0.00 0.00
15 CN05A#asi Amorsa la pereti,stalpi si tavane pentru mp 353.65 5.60 1,980.44
milat zugraveli interioare material: 0.65 229.87
manopera: 4.95 1,750.57
utilaj: 0.00 0.00
transport: 0.00 0.00
16 RPCR24A1 Vopsitorie cu vopsea pe baza de acetat mp 353.65 27.19 9,616.06
de polivinil pe tencuieli existente,...pentru material: 2.26 799.57
interior 1 strat primer + 2 straturi de manopera: 24.93 8,816.49
lavabila
utilaj: 0.00 0.00
transport: 0.00 0.00
16.L 6104353 Vopsea lavabila pentru interior l 123.78 45.00 5,569.99
17 NLTU02B_0 Placare perete exist. cu gips-carton, mp 353.65 114.78 40,592.89
1# 1x12.5mm, cu structura met.fix.direct pe material: 24.78 8,764.39
zidarie, h.max=2.75m - Pt. pereti avand manopera: 90.00 31,828.50
inaltimea >2.75m pt.fiecare 1.5m in plus
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 3
STADIUL FIZIC: Arhitectura
0 1 2 3 4 5=3x4
17.L 8527017 Placi gips-carton normale gkb 12.5mm mp 389.02 34.50 13,421.02
1200/2600
17.L 8535050 Profil trasversal cd 60/0.5 m 707.30 27.50 19,450.75
18 CL25C1 Protectia muchiilor la m 150.00 39.73 5,958.75
ziduri,stalpi,trepte,rampe cu cornise din material: 12.28 1,841.25
otel si la canale si camine cu cornise din manopera: 27.45 4,117.50
otel si rama din otel lat stalpi trepte rampe
de beton sau beton armat cu cornier din utilaj: 0.00 0.00
otel transport: 0.00 0.00
19 CQ23B+ Plafon casetat din placi de gips-carton - mp 93.88 122.10 11,462.49
Danoline, pe structura metalica vizibila material: 81.60 7,660.35
:...T-24, muchiile placilor ascunse manopera: 40.50 3,802.14
utilaj: 0.00 0.00
transport: 0.00 0.00
19.L 20012839 Placi tavan casetat, 12.5x600x600 mm mp 93.88 68.00 6,383.84
19.L 20012888 Element de suspendare rapida cu fluture buc 62.90 3.75 235.87
_750-1210 mm
20 IZI02XAasi Amorsarea pardoselilor cu amorsa mp 93.88 18.93 1,776.68
milat betoncontract in vederea aplicarii sapei material: 5.43 509.30
autonivelante manopera: 13.50 1,267.38
utilaj: 0.00 0.00
transport: 0.00 0.00
21 RPCK44B- Sapa autonivelanta mp 93.88 137.03 12,864.75
02%asimilat material: 114.53 10,752.45
manopera: 22.50 2,112.30
utilaj: 0.00 0.00
transport: 0.00 0.00
22 CG08A- Pardoseli din mase plastice covor PVC mp 115.25 83.70 9,646.16
1asimilat inclusiv ridicare in scafa 10cm, clasa de material: 22.95 2,644.72
reactie Bfl-S1 manopera: 60.75 7,001.44
utilaj: 0.00 0.00
transport: 0.00 0.00
22.L 6716144 Covor PVC clasa de reactie Bfl-S1 mp 138.30 115.00 15,904.50
23 CG08A- Montare tapet PVC -grup sanitar mp 75.50 83.88 6,332.76
1asimilat material: 23.13 1,746.14
manopera: 60.75 4,586.63
utilaj: 0.00 0.00
transport: 0.00 0.00
23.L 7353017 Tapet PVC mp 90.60 125.00 11,325.00
24 CK12F# TAMPLARIE INTERIOARA Procurare si mp 8.19 179.29 1,468.35
montare-USA PVC material: 17.29 141.57
manopera: 162.00 1,326.78
utilaj: 0.00 0.00
transport: 0.00 0.00
24.L 6306510 USA PVC mp 8.19 1,150.00 9,418.50
25 YC01 Procurare si montare Oblon plumbat BUC 2.00 12,285.00 24,570.00
mobil 2360mmx1870mmH 3.00mmPb material: 12,150.00 24,300.00
manopera: 135.00 270.00
utilaj: 0.00 0.00
transport: 0.00 0.00
 Pag 4
STADIUL FIZIC: Arhitectura
0 1 2 3 4 5=3x4
26 YC01 Procurare si montare AC 24000BTU buc 1.00 5,100.00 5,100.00
material: 3,850.00 3,850.00
manopera: 1,250.00 1,250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
27 YC01 Procurare si montare AC 9000BTU buc 1.00 3,750.00 3,750.00
material: 2,500.00 2,500.00
manopera: 1,250.00 1,250.00
utilaj: 0.00 0.00
transport: 0.00 0.00
28 YC01 Instalatie electrica - buc 1.00 4,000.00 4,000.00
ATI1,AT2,EAT,SW,TS material: 2,500.00 2,500.00
manopera: 1,500.00 1,500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
29 YC01 Procurare si montare patcablu ml 19.00 205.00 3,895.00
material: 160.00 3,040.00
manopera: 45.00 855.00
utilaj: 0.00 0.00
transport: 0.00 0.00
30 TCB33C1asi Procurare si montaj priza modulara RJ45 buc 2.00 74.12 148.24
milat UTP cat 6 inclusiv circuit alimentare material: 45.32 90.64
manopera: 28.80 57.60
utilaj: 0.00 0.00
transport: 0.00 0.00
31 RPEF15I# Corp de iluminat tip panou LED 600x600 buc 15.00 111.68 1,675.26
material: 1.43 21.51
manopera: 110.25 1,653.75
utilaj: 0.00 0.00
transport: 0.00 0.00
31.L 5102982 Corp de iluminat tip panou LED buc 15.00 175.00 2,625.00
600x600,incastrat in plafonul fals
32 RPEF15I# Kit inverter (emergenta) autonomie 2h buc 4.00 56.33 225.34
pentru iluminat siguranta impotriva panicii material: 1.43 5.74
manopera: 54.90 219.60
utilaj: 0.00 0.00
transport: 0.00 0.00
32.L 5102645 Kit inverter (emergenta) autonomie 2h buc 4.00 275.00 1,100.00
pentru iluminat siguranta impotriva panicii

33 ED01A1asi Procurare si montare aprataje - buc 20.00 88.88 1,777.59

milat priza/intrerupator material: 60.08 1,201.59
manopera: 28.80 576.00
utilaj: 0.00 0.00
transport: 0.00 0.00
34 SC04A# Lavoar semiport, portel...san,incl pentru buc 2.00 90.43 180.85
hand,tevi sc pvc,pe cons fix pe perete zid material: 7.18 14.35
caram,bca. manopera: 83.25 166.50
utilaj: 0.00 0.00
transport: 0.00 0.00
34.L 2440474 Lavoar portelan cu spatar lsd-400mm buc 2.00 275.00 550.00
alb c. 1 s1540
 Pag 5
STADIUL FIZIC: Arhitectura
0 1 2 3 4 5=3x4
34.L 4203519 Consola brat dublu emailata 350mm buc 4.00 11.41 45.64
cal.1 s 3343
34.L 4203337 Ventil scurgere lavoar,spalator 1 cu buc 2.00 25.94 51.88
racord s9610
34.L 6700236 Teava din PVC rigid tip U 25x1,3 stas m 1.20 1.30 1.56
6675/2
34.L 4202761 Sifon alama pentru lavoar 1 s 9611 buc 2.00 34.24 68.48

35 SD04A# Baterie amestec buc 2.00 96.59 193.18

brat...bascul,stativa,pentru lavoar sau material: 22.34 44.68
spalator,indif inchidere,incl pentru manopera: 74.25 148.50
hand,d=1/2
utilaj: 0.00 0.00
transport: 0.00 0.00
35.L 4201353 Baterie amest. lavoar fonta 1/2 email. buc 2.00 185.00 370.00
stativa s8732
36 SC07A# Vas clos,echip,semiport,port san incl buc 1.00 415.77 415.77
pentru hand,asez pe pard,rez apa...la material: 204.27 204.27
inalt,semiinalt,sif s manopera: 211.50 211.50
utilaj: 0.00 0.00
transport: 0.00 0.00
36.L 2442757 Vas closet col2-a portelan alb c. buc 1.00 225.00 225.00
1 s 2066
36.L 2452958 Rezervor wc r 2 semiinaltime alb buc 1.00 185.00 185.00
c.1 s 9441
36.L 6719586 Capac wc din mater. plastic buc 1.00 45.00 45.00
37 SC11A# Portprosop buc 1.00 18.90 18.90
alama...nichel,bachel,etc,Montare pe per material: 0.90 0.90
din zid caram sau bca, un punct sprijin manopera: 18.00 18.00
utilaj: 0.00 0.00
transport: 0.00 0.00
37.L 4201183 Port - prosop de perete buc 1.00 45.16 45.16
38 SC12A# Etajera, ...portelan sanitar montata pe buc 1.00 26.05 26.05
perete din zidarie caramida sau bca material: 1.30 1.30
manopera: 24.75 24.75
utilaj: 0.00 0.00
transport: 0.00 0.00
38.L 2451485 Etajera ceramica buc 1.00 65.00 65.00
39 SC13A# Oglinda sanit semicrist,cu marg slef,de buc 1.00 42.24 42.24
400 x 500mm,500 x 600 mm,etc pe...per material: 8.49 8.49
caram si bca manopera: 33.75 33.75
utilaj: 0.00 0.00
transport: 0.00 0.00
39.L 2506694 Oglinda geam tras slefuit 5x400x500 buc 1.00 100.00 100.00
mm s 9042
40 TRI1AA11F3 Descarcarea materialelor,grupa a- usoare BUC 1.00 1,500.00 1,500.00
si marunte prin...transport pina la 10m material: 0.00 0.00
auto-rampa,teren cate [1] manopera: 1,500.00 1,500.00
utilaj: 0.00 0.00
transport: 0.00 0.00
41 TRA01A20P Transportul rutier al molozului BUC 1.00 6,500.00 6,500.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 6,500.00 6,500.00
 Pag 6
STADIUL FIZIC: Arhitectura
0 1 2 3 4 5=3x4
42 TRA03A10 Transport rutier materiale BUC
1.00 3,000.00 3,000.00
material: 0.00 0.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 3,000.00 3,000.00
43 YC01 Procurare si montaj glaf interior PVC ml 2.00 133.00 266.00
material: 115.00 230.00
manopera: 18.00 36.00
utilaj: 0.00 0.00
transport: 0.00 0.00
44 YC01 Procurare si montare jaluzele verticale mp 15.00 133.00 1,995.00
material: 115.00 1,725.00
manopera: 18.00 270.00
utilaj: 0.00 0.00
transport: 0.00 0.00
45 YC01 Procurare si montare fiset metalic buc 2.00 850.00 1,700.00
material: 850.00 1,700.00
manopera: 0.00 0.00
utilaj: 0.00 0.00
transport: 0.00 0.00
procent material manopera utilaj transport total
Cheltuieli directe: 179,523.49 141,204.70 176.45 9,500.00 330,404.64
Recapitulatia: Recap 2019: CAM 2,25
Alte cheltuieli directe:
Contributie 2.2500 % 0.00 3,177.11 0.00 0.00 3,177.11
asiguratorie pentru
munca (CAM)
Total inclusiv Cheltuieli 179,523.49 144,381.81 176.45 9,500.00 333,581.75
directe:
Cheltuieli indirecte 15.0000 % 26,928.52 21,657.27 26.47 1,425.00 50,037.26
Total inclusiv Cheltuieli 206,452.01 166,039.08 202.92 10,925.00 383,619.01
indirecte:
Profit 15.0000 % 30,967.80 24,905.86 30.44 1,638.75 57,542.85
Total inclusiv Beneficiu: 237,419.81 190,944.94 233.36 12,563.75 441,161.86
TOTAL GENERAL (fara TVA): 441,161.86
TVA: 19.00% 83,820.75
TOTAL GENERAL: 524,982.61

1 euro = 4.95 lei , curs la data de 27/04/2023

Executant,

Director General,

Raport generat cu ISDP , www.devize.ro, e-mail: office@intersoft.ro, tel.: 0236.477.007

.